|
Luokung Technology Corp. (LKCO) DCF Valoración
CN | Communication Services | Internet Content & Information | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Luokung Technology Corp. (LKCO) Bundle
¡Ahorre tiempo y mejore la precisión con nuestra calculadora DCF (LKCO)! Utilizando datos reales de Luokung Technology Corp. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y valor (LKCO) como un inversor experimentado.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.8 | 18.3 | 145.1 | 93.6 | 10.2 | 9.5 | 8.9 | 8.3 | 7.7 | 7.2 |
| Revenue Growth, % | 0 | -2.74 | 694.29 | -35.48 | -89.06 | -6.82 | -6.82 | -6.82 | -6.82 | -6.82 |
| EBITDA | -26.1 | -30.8 | -50.9 | -32.0 | -159.5 | -7.0 | -6.6 | -6.1 | -5.7 | -5.3 |
| EBITDA, % | -138.81 | -168.83 | -35.08 | -34.23 | -1558.2 | -73.86 | -73.86 | -73.86 | -73.86 | -73.86 |
| Depreciation | 5.9 | 5.6 | 14.6 | 18.7 | 16.0 | 3.7 | 3.4 | 3.2 | 3.0 | 2.8 |
| Depreciation, % | 31.16 | 30.65 | 10.05 | 20.03 | 155.97 | 38.38 | 38.38 | 38.38 | 38.38 | 38.38 |
| EBIT | -31.9 | -36.4 | -65.5 | -50.8 | -175.5 | -7.6 | -7.1 | -6.6 | -6.2 | -5.7 |
| EBIT, % | -169.98 | -199.47 | -45.13 | -54.27 | -1714.16 | -79.88 | -79.88 | -79.88 | -79.88 | -79.88 |
| Total Cash | 3.7 | .1 | 16.4 | 1.3 | .5 | .7 | .7 | .6 | .6 | .5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 32.4 | 4.0 | 14.5 | 10.6 | 4.7 | 3.6 | 3.4 | 3.1 | 2.9 | 2.7 |
| Account Receivables, % | 172.48 | 21.67 | 9.98 | 11.29 | 45.77 | 37.74 | 37.74 | 37.74 | 37.74 | 37.74 |
| Inventories | -27,267.0 | -7,988.4 | -27,478.4 | -.2 | .0 | -5.7 | -5.3 | -5.0 | -4.6 | -4.3 |
| Inventories, % | -145198.29 | -43738.78 | -18941.72 | -0.18161 | 0 | -60.04 | -60.04 | -60.04 | -60.04 | -60.04 |
| Accounts Payable | 4.3 | 5.8 | 9.2 | 8.1 | 8.2 | 2.9 | 2.7 | 2.5 | 2.3 | 2.2 |
| Accounts Payable, % | 22.97 | 31.98 | 6.34 | 8.65 | 80.45 | 30.08 | 30.08 | 30.08 | 30.08 | 30.08 |
| Capital Expenditure | -.1 | .0 | -1.5 | -.4 | .0 | -.1 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -0.69897 | -0.18602 | -1.06 | -0.45396 | -0.27775 | -0.53591 | -0.53591 | -0.53591 | -0.53591 | -0.53591 |
| Tax Rate, % | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 | -1.32 |
| EBITAT | -31.8 | -41.1 | -57.8 | -47.1 | -177.8 | -7.3 | -6.8 | -6.4 | -5.9 | -5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 27,212.8 | -19,284.3 | 19,438.0 | -27,504.2 | -156.0 | -2.3 | -3.8 | -3.5 | -3.3 | -3.1 |
| WACC, % | 6.64 | 6.65 | 5.96 | 6.22 | 6.65 | 6.43 | 6.43 | 6.43 | 6.43 | 6.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -13.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3 | |||||||||
| Terminal Value | -71 | |||||||||
| Present Terminal Value | -52 | |||||||||
| Enterprise Value | -65 | |||||||||
| Net Debt | 54 | |||||||||
| Equity Value | -119 | |||||||||
| Diluted Shares Outstanding, MM | 2 | |||||||||
| Equity Value Per Share | -53.59 |
What You Will Receive
- Comprehensive Financial Model: Luokung Technology Corp.'s (LKCO) actual data supports accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, allowing for ongoing use in detailed forecasting.
Key Features
- Comprehensive DCF Calculator: Offers in-depth unlevered and levered DCF valuation models tailored for Luokung Technology Corp. (LKCO).
- WACC Calculator: Features a pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to LKCO.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit Luokung's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Luokung Technology Corp. (LKCO).
- Interactive Dashboard and Charts: Visual representations provide a clear summary of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Luokung Technology Corp. (LKCO).
- Step 2: Review Luokung’s pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust the assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions.
Why Choose This Calculator for Luokung Technology Corp. (LKCO)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and industry consultants.
- Accurate Financial Data: Luokung’s historical and projected financials are preloaded for precise calculations.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically calculates intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use Luokung Technology Corp. (LKCO)?
- Investors: Gain insights and make informed decisions with Luokung's innovative technology solutions.
- Data Analysts: Streamline your data processing with advanced analytics tools tailored for efficiency.
- Consultants: Easily customize Luokung's offerings for impactful client presentations and strategic reports.
- Tech Enthusiasts: Explore cutting-edge technology applications and enhance your understanding of the industry.
- Educators and Students: Utilize Luokung's resources as a hands-on learning tool in technology and data science courses.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Luokung Technology Corp. (LKCO) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Luokung Technology Corp. (LKCO).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.